The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥607.69Fair value¥1,194.18Bull¥2,816.08
FairClose
52-week traded range
52W low ¥394.0052W high ¥728.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
INTERLIFE HOLDINGS CO.,LTD. closed at ¥576.00, 51.8% below the consensus fair value of ¥1,194.18 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 10.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,816.08
+388.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥607.69
+5.5%
√(22.5 × EPS × BVPS)
EPS=53.57, BVPS=306.38
P/E Fair Value
¥1,071.40
+86.0%
EPS × 20x (sector P/E)
EPS=53.57, Sector P/E=20x
Peter Lynch (PEG)
¥1,607.10
+179.0%
EPS × Growth% (PEG = 1 is fair)
EPS=53.57, g=30%
EV/EBITDA
¥1,384.76
+140.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.25B
Dividend Discount (DDM)
¥1,620.52
+181.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=8%
Book Value (P/B)
¥965.11
+67.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=306.38, ROE=18.6%, g=6%, r=10%
Reverse DCF
¥576.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 84.4%
Margin of Safety
¥1,123.79
+95.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1498.39, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.